| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 290.00 | 280.00 | 10.00 | 290.00 |
BB Receivables related to investments | 475 069.00 | | 475 069.00 | 475 069.00 |
BJ TOTAL (I) | 1 479 374.00 | 280.00 | 1 479 094.00 | 1 479 374.00 |
BX Customers and related accounts | 120 600.00 | | 120 600.00 | 120 600.00 |
BZ Other receivables | 22 436.00 | | 22 436.00 | 22 436.00 |
CF Cash and cash equivalents | 239 317.00 | | 239 317.00 | 239 317.00 |
CJ TOTAL (II) | 382 353.00 | | 382 353.00 | 382 353.00 |
CO Grand total (0 to V) | 1 861 727.00 | 280.00 | 1 861 447.00 | 1 861 727.00 |
CU Other investments | 1 004 015.00 | | 1 004 015.00 | 1 004 015.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | | | 20 000.00 |
DG Other reserves | 109 039.00 | | | 109 039.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 106 741.00 | 129 039.00 | | 106 741.00 |
DL TOTAL (I) | 435 780.00 | 329 039.00 | | 435 780.00 |
DU Loans and Debts from Credit Institutions (3) | 519 277.00 | 603 298.00 | | 519 277.00 |
DV Miscellaneous Loans and Financial Debts (4) | 802 712.00 | 388 916.00 | | 802 712.00 |
DX Trade payables and related accounts | 34 915.00 | 47 045.00 | | 34 915.00 |
DY Tax and social security liabilities | 68 763.00 | 64 347.00 | | 68 763.00 |
EC TOTAL (IV) | 1 425 667.00 | 1 103 607.00 | | 1 425 667.00 |
EE Grand total (I to V) | 1 861 447.00 | 1 432 646.00 | | 1 861 447.00 |
EG Accrued income and payables due within one year | 993 484.00 | 587 160.00 | | 993 484.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 312 960.00 | |
FJ Net sales | | | 312 960.00 | |
FR Total operating income (I) | | | 312 960.00 | |
FW Other purchases and external expenses | | | 154 775.00 | |
FX Taxes, duties, and similar payments | | | 640.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 145.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 155 560.00 | |
GG - OPERATING RESULT (I - II) | | | 157 400.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 116.00 | |
GP Total financial income (V) | | | 4 116.00 | |
GR Interest and similar expenses | | | 11 522.00 | |
GU Total financial expenses (VI) | | | 11 522.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 406.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 149 995.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 43 254.00 | 39 529.00 | | 43 254.00 |
HL TOTAL REVENUE (I + III + V + VII) | 317 076.00 | 271 953.00 | | 317 076.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 210 335.00 | 142 914.00 | | 210 335.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 106 741.00 | 129 039.00 | | 106 741.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 1 235 258.00 | | 248 116.00 | 1 235 258.00 |
I3 DECREASES Total Financial Fixed Assets | | 4 000.00 | 1 479 084.00 | |
I4 DECREASES Grand Total | | 4 000.00 | 1 479 374.00 | |
IO DECREASES Total including other intangible assets | | | 290.00 | |
KD ACQUISITIONS Total including other intangible assets | 290.00 | | | 290.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 234 968.00 | | 248 116.00 | 1 234 968.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 135.00 | 145.00 | | 135.00 |
PE DEPRECIATION Total including other intangible assets | 135.00 | 145.00 | | 135.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 19 787.00 | 19 787.00 | | 19 787.00 |
8B Suppliers and Related Accounts | 34 915.00 | 34 915.00 | | 34 915.00 |
8D Social Security and Other Social Organizations | 68 763.00 | 68 763.00 | | 68 763.00 |
8K Other liabilities (including liabilities related to repo transactions) | 782 925.00 | 782 925.00 | | 782 925.00 |
UL Receivables related to investments | 475 069.00 | | 475 069.00 | 475 069.00 |
UX Other trade receivables | 120 600.00 | 120 600.00 | | 120 600.00 |
VH Loans with a maturity of more than one year at origin | 519 277.00 | 87 094.00 | 344 277.00 | 519 277.00 |
VJ Loans taken out during the year | 600 000.00 | | | 600 000.00 |
VK Loans repaid during the year | 83 553.00 | | | 83 553.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22 436.00 | 22 436.00 | | 22 436.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 618 105.00 | 143 036.00 | 475 069.00 | 618 105.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 425 667.00 | 993 484.00 | 344 277.00 | 1 425 667.00 |
